[NESTLE] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
28-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 13.01%
YoY- 41.91%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,040,114 1,072,760 963,893 991,076 1,050,863 1,020,487 950,632 6.19%
PBT 127,774 191,107 45,004 132,652 117,470 170,617 99,175 18.45%
Tax -29,388 -43,955 -5,745 -19,465 -17,317 -31,819 -12,951 72.94%
NP 98,386 147,152 39,259 113,187 100,153 138,798 86,224 9.22%
-
NP to SH 98,386 147,152 39,259 113,187 100,153 138,798 86,224 9.22%
-
Tax Rate 23.00% 23.00% 12.77% 14.67% 14.74% 18.65% 13.06% -
Total Cost 941,728 925,608 924,634 877,889 950,710 881,689 864,408 5.89%
-
Net Worth 468,965 703,514 614,447 689,392 579,203 710,521 567,479 -11.96%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 128,965 - 269,700 - 117,247 - 234,495 -32.94%
Div Payout % 131.08% - 686.98% - 117.07% - 271.96% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 468,965 703,514 614,447 689,392 579,203 710,521 567,479 -11.96%
NOSH 234,482 234,504 234,522 234,487 234,495 234,495 234,495 -0.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 9.46% 13.72% 4.07% 11.42% 9.53% 13.60% 9.07% -
ROE 20.98% 20.92% 6.39% 16.42% 17.29% 19.53% 15.19% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 443.58 457.46 411.00 422.66 448.14 435.18 405.39 6.20%
EPS 41.96 62.75 16.74 48.27 42.71 59.19 36.77 9.22%
DPS 55.00 0.00 115.00 0.00 50.00 0.00 100.00 -32.94%
NAPS 2.00 3.00 2.62 2.94 2.47 3.03 2.42 -11.96%
Adjusted Per Share Value based on latest NOSH - 234,487
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 443.55 457.47 411.04 422.63 448.13 435.18 405.39 6.19%
EPS 41.96 62.75 16.74 48.27 42.71 59.19 36.77 9.22%
DPS 55.00 0.00 115.01 0.00 50.00 0.00 100.00 -32.94%
NAPS 1.9999 3.0001 2.6202 2.9398 2.47 3.0299 2.42 -11.96%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 47.20 46.80 43.34 42.00 35.00 34.14 33.10 -
P/RPS 10.64 10.23 10.54 9.94 7.81 7.84 8.16 19.41%
P/EPS 112.49 74.58 258.90 87.01 81.95 57.68 90.02 16.06%
EY 0.89 1.34 0.39 1.15 1.22 1.73 1.11 -13.72%
DY 1.17 0.00 2.65 0.00 1.43 0.00 3.02 -46.94%
P/NAPS 23.60 15.60 16.54 14.29 14.17 11.27 13.68 43.98%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 18/08/11 20/04/11 24/02/11 28/10/10 26/08/10 21/04/10 25/02/10 -
Price 47.90 48.00 45.30 43.60 39.48 35.18 33.90 -
P/RPS 10.80 10.49 11.02 10.32 8.81 8.08 8.36 18.67%
P/EPS 114.16 76.49 270.61 90.33 92.44 59.44 92.19 15.36%
EY 0.88 1.31 0.37 1.11 1.08 1.68 1.08 -12.79%
DY 1.15 0.00 2.54 0.00 1.27 0.00 2.95 -46.72%
P/NAPS 23.95 16.00 17.29 14.83 15.98 11.61 14.01 43.11%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment